Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $178k initial cash invested.
-16.78%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$4,359
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $6,845 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,359
Total Expenses
$6,845
Mortgage P&I
97%
$4,234
Property Taxes
27%
$1,162
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0